investorscraft@gmail.com

Intrinsic ValueSino-Ocean Group Holding Limited (3377.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Sino-Ocean Group Holding Limited operates as a comprehensive real estate developer and investor in China, focusing on residential property development alongside commercial real estate investments including office buildings, shopping malls, and logistics projects. The company generates revenue through property sales, leasing income, and an extensive portfolio of value-added services including property management, commercial operations, elderly care, and environmental technology solutions. Within China's highly competitive and regulated real estate sector, Sino-Ocean has established a presence as a mid-to-large-scale developer with operations concentrated in major urban centers, particularly Beijing. The company's diversified service offerings beyond core development aim to create recurring revenue streams and enhance community value, though it operates in a challenging macroeconomic environment for Chinese property developers characterized by regulatory constraints and market volatility.

Revenue Profitability And Efficiency

The company reported revenue of HKD 23.64 billion but suffered a substantial net loss of HKD 18.62 billion, reflecting severe profitability challenges in the current property market. Negative operating cash flow of HKD 1.03 billion indicates operational strain, while the absence of capital expenditures suggests limited investment in new projects during this period of financial difficulty.

Earnings Power And Capital Efficiency

Sino-Ocean's earnings power is severely compromised with a diluted EPS of -HKD 2.45, indicating significant value destruction per share. The negative operating cash flow further demonstrates operational inefficiency and cash generation challenges in the current market environment, highlighting fundamental issues in capital allocation and business model sustainability.

Balance Sheet And Financial Health

The company maintains HKD 1.91 billion in cash against massive total debt of HKD 97.78 billion, creating a highly leveraged financial structure. This substantial debt burden relative to limited liquidity presents serious financial health concerns and suggests potential liquidity constraints in meeting obligations amid challenging market conditions.

Growth Trends And Dividend Policy

Current trends indicate contraction rather than growth, with significant losses and negative cash flow. The company suspended dividend payments entirely, reflecting prudent capital preservation during this period of financial distress and prioritizing liquidity maintenance over shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.02 billion, the market appears to be pricing significant distress given the substantial debt overhang and operational challenges. The negative earnings and cash flow metrics suggest investors have discounted future prospects heavily, reflecting skepticism about recovery potential.

Strategic Advantages And Outlook

The company's diversified service offerings and established presence in key Chinese markets provide some strategic foundation, but the outlook remains challenging due to high leverage and property market headwinds. Success depends on debt restructuring, asset disposals, and navigating China's evolving regulatory environment for property developers.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial statement data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount